INDRE SALTEN BOLIGBYGGELAG

8200 FAUSKE

Finances

Return on Equity

7,22 %

Current Ratio

10,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 163 000	4 181 000	4 010 000	3 796 000
Net Income	602 000	663 000	677 000	117 000
Total Assets	9 183 000	8 504 000	7 856 000	7 187 000
Total Equity	8 340 000	7 694 000	6 989 000	6 250 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 163 000	4 181 000	4 010 000	3 796 000
Expenditure	3 373 000	3 400 000	3 139 000	3 549 000
Operating Profit	790 000	780 000	871 000	247 000
Financial Income	9 000	73 000	13 000	34 000
Financial Costs	0	0	0	112 000
Financial Balance	9 000	73 000	13 000	−78 000
Earnings Before Tax	800 000	853 000	883 000	170 000
Tax	198 000	190 000	206 000	52 000
Net Income	602 000	663 000	677 000	117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	423 000	490 000	580 000	541 000
Total Current Assets	8 760 000	8 014 000	7 276 000	6 646 000
Total Assets	9 183 000	8 504 000	7 856 000	7 187 000
Total Retained Equity	7 231 000	6 629 000	5 966 000	5 289 000
Total Equity	8 340 000	7 694 000	6 989 000	6 250 000
Total Long-Term Debt	7 000	7 000	12 000	13 000
Total Current Debt	836 000	803 000	856 000	924 000
Total Equity and Debt	9 183 000	8 504 000	7 856 000	7 187 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 448 000	3 473 000	3 481 000	3 314 000
Other Income	715 000	709 000	530 000	482 000
Revenue	4 163 000	4 181 000	4 010 000	3 796 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 102 000	1 974 000	2 027 000	2 297 000
Depreciation	67 000	87 000	98 000	79 000
Impairment	0	0	0	0
Expenditure	3 373 000	3 400 000	3 139 000	3 549 000
Operating Profit	790 000	780 000	871 000	247 000
Financial Income	9 000	73 000	13 000	34 000
Financial Costs	0	0	0	112 000
Financial Balance	9 000	73 000	13 000	−78 000
Dividends	0	0	0	0
Net Income	602 000	663 000	677 000	117 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	70 000	90 000	109 000	131 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	174 000	221 000	271 000	211 000
Total Tangible Assets	174 000	221 000	271 000	211 000
Total Fiancial Fixed Assets	179 000	179 000	199 000	199 000
Total Fixed Assets	423 000	490 000	580 000	541 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 329 000	7 371 000	6 633 000	6 202 000
Total Current Assets	8 760 000	8 014 000	7 276 000	6 646 000
Total Assets	9 183 000	8 504 000	7 856 000	7 187 000
Total Equity	8 340 000	7 694 000	6 989 000	6 250 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	7 000	12 000	13 000
Creditors	152 000	136 000	140 000	114 000
Unpaid Taxes	209 000	214 000	256 000	290 000
Dividends	0	0	0	0
Other Current Debt	277 000	259 000	252 000	480 000
Total Current Debt	836 000	803 000	856 000	924 000
Total Equity and Debt	9 183 000	8 504 000	7 856 000	7 187 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,22 %	8,62 %	9,69 %	1,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,98 %	18,66 %	21,72 %	6,51 %
Current Ratio	10,48	9,98	8,5	7,19
Quick Ratio	10,48	9,98	8,5	7,19
Equity Ratio	0,91	0,9	0,89	0,87
Gross Profit Margin	100 %	100 %	100 %	100 %